Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Microsoft
MSFT
5
Warner Bros Discovery
WBD
| (Q3)2025/09/30 | (Q2)2025/06/30 | (Q1)2025/03/31 | (FY)2024/12/31 | (Q4)2024/12/31 | (Q3)2024/09/30 | (Q2)2024/06/30 | (Q1)2024/03/31 | (FY)2023/12/31 | (Q4)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | -138.82%-462.5萬 | -172.90%-4,490.1萬 | 154.74%528.2萬 | 302.40%1.52億 | 331.00%8,859.5萬 | 166.83%1,191.3萬 | 442.70%6,159.1萬 | 68.36%-964.9萬 | -21.11%-7,532.3萬 | -4,712.17%-3,835.3萬 |
| 持續經營淨收入 | 19.98%4,639.8萬 | 15.51%3,627萬 | 13.22%2,501.3萬 | 35.54%1.31億 | 67.85%3,910.6萬 | 24.77%3,867.2萬 | -6.54%3,139.9萬 | 146.48%2,209.2萬 | 91.54%9,685.2萬 | 64.27%2,329.8萬 |
| 持續經營損益 | -165.93%-360.6萬 | -236.91%-177.3萬 | -485.43%-95.2萬 | 101.38%26.3萬 | 100.49%7.7萬 | -141.30%-135.6萬 | 147.18%129.5萬 | 106.23%24.7萬 | -227.94%-1,900.1萬 | -234.41%-1,557.7萬 |
| 折舊和攤銷 | 71.79%410.4萬 | 54.16%333.9萬 | 19.82%301.7萬 | 23.17%996.7萬 | 39.74%289.4萬 | 15.63%238.9萬 | -3.35%216.6萬 | 46.91%251.8萬 | 50.80%809.2萬 | 64.10%207.1萬 |
| 遞延稅費 | -155.43%-426.2萬 | -1,515.65%-579萬 | -47.12%-166.1萬 | 138.73%528.6萬 | 54.65%-168.3萬 | 247.16%768.9萬 | -74.16%40.9萬 | 82.06%-112.9萬 | -438.89%-1,364.7萬 | -267.79%-371.1萬 |
| 其他非現金項目 | -33.81%126.3萬 | 1.17%104.2萬 | 118.40%212.5萬 | 6.56%381.5萬 | -110.20%-9.6萬 | 112.24%190.8萬 | -17.73%103萬 | 99.39%97.3萬 | 27.13%358萬 | 37.77%94.1萬 |
| 營運資金變化 | 7.18%-4,970.2萬 | -1,050.46%-8,757.5萬 | 29.86%-3,767.3萬 | 65.83%-6,306.6萬 | 161.66%3,497.8萬 | 12.17%-5,354.8萬 | 128.64%921.4萬 | -54.65%-5,371萬 | -34.73%-1.85億 | -299.32%-5,672.7萬 |
| -應收款項(增)減 | 34.46%-5,203.4萬 | -15,683.43%-5,267.2萬 | 127.23%731.6萬 | -12.51%-1.27億 | 39.79%-2,116.9萬 | -94.00%-7,939.2萬 | 101.17%33.8萬 | -241.16%-2,686.6萬 | -17.69%-1.13億 | -1,725.34%-3,515.6萬 |
| -存貨(增)減 | -60.25%-2,774.3萬 | -43.79%-3,783.8萬 | 60.83%-1,510.8萬 | 60.90%-6,413.5萬 | 164.20%1,806.6萬 | 51.81%-1,731.2萬 | -33.48%-2,631.5萬 | 51.93%-3,857.4萬 | 16.13%-1.64億 | 54.46%-2,813.9萬 |
| -預付費用(增)減 | -111.11%-108.3萬 | -2,196.46%-259.5萬 | -466.84%-349.6萬 | 418.26%1,331.9萬 | 186.53%273萬 | 528.16%974.9萬 | 52.12%-11.3萬 | 140.62%95.3萬 | 9.69%-418.5萬 | -169.68%-315.5萬 |
| -應付款項及應計費用(減)增 | 121.94%5,052.9萬 | 65.06%2,549.8萬 | -580.35%-2,440.2萬 | -37.64%4,310.9萬 | -100.83%-18.6萬 | 8.42%2,276.7萬 | 2,798.31%1,544.8萬 | -79.87%508萬 | 25.42%6,912.9萬 | -8.37%2,236.4萬 |
| -其他流動資產變化 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | ---- |
| -其他流動負債變化 | -121.99%-147.4萬 | -30.15%-129.5萬 | -3.27%-142.2萬 | 96.74%-17萬 | 265.10%286.6萬 | 68.29%-66.4萬 | 80.66%-99.5萬 | -210.87%-137.7萬 | -0.66%-521.2萬 | 161.04%78.5萬 |
| -其他營運資本變化 | -250.46%-1,700.8萬 | -189.55%-1,867.3萬 | -107.93%-56.1萬 | 120.10%7,190萬 | 343.34%3,267.1萬 | 347.14%1,130.4萬 | -2.58%2,085.1萬 | -75.83%707.4萬 | -68.96%3,266.7萬 | -191.75%-1,342.6萬 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | -138.82%-462.5萬 | -172.90%-4,490.1萬 | 154.74%528.2萬 | 302.40%1.52億 | 331.00%8,859.5萬 | 166.83%1,191.3萬 | 442.70%6,159.1萬 | 68.36%-964.9萬 | -21.11%-7,532.3萬 | -4,712.17%-3,835.3萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | 50.73%-1,148.9萬 | -173.76%-1,445.5萬 | -237.01%-1,684萬 | -77.30%-1,195.9萬 | -3,881.03%-2,053.1萬 | 52.25%-2,331.7萬 | 358.45%1,959.8萬 | -74.98%1,229.1萬 | 97.46%-674.5萬 | 100.51%54.3萬 |
| 固定資產交易的淨現金流 | 64.04%-1,170.1萬 | -7.28%-1,404.6萬 | 34.20%-1,672.6萬 | -33.27%-8,246.3萬 | 7.50%-1,141.6萬 | -16.60%-3,253.5萬 | -94.32%-1,309.3萬 | -70.65%-2,541.9萬 | 32.07%-6,187.6萬 | 82.51%-1,234.1萬 |
| 無形資產交易淨現金流 | 182.93%69萬 | 15.50%-40.9萬 | 43.86%-37.5萬 | -41.55%-348.5萬 | -76.38%-150.1萬 | -155.21%-83.2萬 | 57.17%-48.4萬 | -330.97%-66.8萬 | -72.65%-246.2萬 | -145.24%-85.1萬 |
| 投資產品交易的淨現金流 | -104.76%-47.8萬 | --0 | -99.31%26.1萬 | 28.47%7,398.9萬 | -74.07%-761.4萬 | 502.48%1,005萬 | 11,750.88%3,377.5萬 | -41.14%3,777.8萬 | 133.26%5,759.3萬 | 87.80%-437.4萬 |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | 50.73%-1,148.9萬 | -173.76%-1,445.5萬 | -237.01%-1,684萬 | -77.30%-1,195.9萬 | -3,881.03%-2,053.1萬 | 52.25%-2,331.7萬 | 358.45%1,959.8萬 | -74.98%1,229.1萬 | 97.46%-674.5萬 | 100.51%54.3萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | 3,240.48%6.27億 | 39.37%4,376.5萬 | 150.32%6,720.8萬 | 399.09%9,248.1萬 | 34.20%1,545.6萬 | 421.64%1,877.4萬 | 544.94%3,140.2萬 | 1,945.29%2,684.9萬 | -59.60%1,853萬 | 22.07%1,151.7萬 |
| 債務發行/償還的淨現金流 | -70.94%744.5萬 | 67.30%4,979.6萬 | 101.09%4,434.1萬 | 440.18%8,828.2萬 | 1.67%1,084.7萬 | 277.61%2,562.1萬 | 4,987.86%2,976.4萬 | 1,400.12%2,205萬 | -63.32%1,634.3萬 | 15.08%1,066.9萬 |
| 普通股發行/償還的淨現金流 | --6.23億 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| 現金股利支付 | ---- | ---- | ---- | -74.64%-690萬 | --0 | ---- | ---- | ---- | ---395.1萬 | --0 |
| 職工行使股票期權收到的現金 | 8,033.96%431.1萬 | -47.92%85.3萬 | 373.62%2,272.9萬 | 80.82%1,109.9萬 | 443.51%460.9萬 | -93.07%5.3萬 | -61.76%163.8萬 | 1,891.29%479.9萬 | 367.12%613.8萬 | 417.07%84.8萬 |
| 其他融資活動的淨現金流額 | --0 | --10.4萬 | --13.8萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | 3,240.48%6.27億 | 39.37%4,376.5萬 | 150.32%6,720.8萬 | 399.09%9,248.1萬 | 34.20%1,545.6萬 | 421.64%1,877.4萬 | 544.94%3,140.2萬 | 1,945.29%2,684.9萬 | -59.60%1,853萬 | 22.07%1,151.7萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 39.39%4.53億 | 120.56%4.68億 | 124.55%4.11億 | -26.27%1.83億 | 61.44%3.35億 | 25.93%3.25億 | -18.68%2.12億 | -26.27%1.83億 | -55.88%2.48億 | -38.31%2.08億 |
| 當期現金流變化 | 8,190.75%6.11億 | -113.85%-1,559.1萬 | 88.70%5,565萬 | 466.67%2.33億 | 417.65%8,352萬 | 111.69%737萬 | 1,203.89%1.13億 | 71.66%2,949.1萬 | 77.47%-6,353.8萬 | 73.20%-2,629.3萬 |
| 利率變動影響 | 15.24%342.5萬 | 212.98%65.1萬 | 257.17%86.6萬 | -177.87%-483.5萬 | -513.52%-746.4萬 | -76.63%297.2萬 | 101.81%20.8萬 | 88.48%-55.1萬 | 94.67%-174萬 | -81.82%180.5萬 |
| 期末現金流 | 218.37%10.67億 | 39.39%4.53億 | 120.56%4.68億 | 124.55%4.11億 | 124.55%4.11億 | 61.44%3.35億 | 25.93%3.25億 | -18.68%2.12億 | -26.27%1.83億 | -26.27%1.83億 |
| 自由現金流 | 27.12%-1,563.6萬 | -225.05%-6,004.2萬 | 66.93%-1,181.9萬 | 147.62%6,650.2萬 | 246.82%7,567.8萬 | 53.41%-2,145.4萬 | 1,279.32%4,801.4萬 | 21.54%-3,573.6萬 | 9.73%-1.4億 | 28.10%-5,154.5萬 |
| 貨幣單位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 會計準則 | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| 審計意見 | -- | -- | -- | 無保留意見 | -- | -- | -- | -- | 無保留意見 | -- |